Suite number:

1-A

Address:
Toronto, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
480 sqft
Occupancy Date:
Jul 2026
Price, CAD
$841,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

17.06%

Cumulative Return on Investment in Year 5

81.01%

Property Price at the End of Year 5

$1,083,000

Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$42,050
11% on Occupancy
$92,510
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$44,000$46,000$48,000$51,000$54,000$56,000$59,000$62,000$66,000$69,000$555,000
rent income-$11,000$12,000$12,000$13,000$13,000$14,000$14,000$15,000$16,000$120,000
mortgage principal reduction-$10,000$11,000$11,000$12,000$13,000$13,000$14,000$14,000$15,000$114,000
deposit interest$7---------$7
gst hst rebate-$24,000--------$24,000
total income return$44,000$92,000$71,000$74,000$78,000$82,000$86,000$91,000$95,000$100,000$813,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$135,000---------$135,000
remaining balance payment$34,000---------$34,000
closing cost$67,000---------$67,000
operating expense-$8,000$8,000$8,000$8,000$8,000$8,000$9,000$9,000$9,000$74,000
mortgage payment-$42,000$42,000$42,000$42,000$42,000$42,000$42,000$42,000$42,000$379,000
total expense investment$235,000$50,000$50,000$50,000$50,000$50,000$51,000$51,000$51,000$51,000$688,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$191,676$42,000$21,000$24,000$28,000$32,000$36,000$40,000$44,000$49,000$124,000
cumulative roi$19$46$59$71$81$90$99$107$115$123$809
Yonge at Wellesley Station
Address: Toronto, Ontario
Price Range: $694,000 - $1,954,000
Avail. suites: 24
0—3.5 bd
375—1181 SqFt